Solved by verified expert:Purpose of Assignment The purpose of this assignment is to allow the students to become familiar with and practice the measurement of Net Present Value (NPV), payback, and Weighted Average Cost of Capital (WACC) using Microsoft® Excel®. Assignment Steps Resources: Microsoft® Excel®, Capital Budgeting Decision Models Template Calculate the following problems using Microsoft® Excel®:Calculate the NPV for each project and determine which project should be accepted. Project AProject BProject CProject DInital Outlay(105,000.000)(99,000.00)(110,000.00)(85,000.00)Inflow year 153,000.0051,000.0025,000.0045,000.00Inflow year 250,000.0047,000.0055,000.0050,000.00Inflow year 348,000.0041,000.0015,000.0030,000.00Inflow year 430,000.0052,000.0021,000.0062,000.00Inflow year 535,000.0040,000.0035,000.0068,000.00Rate7%10%13%18%Your company is considering three independent projects. Given the following cash flow information, calculate the payback period for each. If your company requires a three-year payback before an investment can be accepted, which project(s) would be accepted? Project DProject EProject FCost205,000.00179,000.00110,000.00Inflow year 153,000.0051,000.0025,000.00Inflow year 250,000.0087,000.0055,000.00Inflow year 348,000.0041,000.0021,000.00Inflow year 430,000.0052,000.009,000.00Inflow year 524,000.0040,000.0035,000.00Using market value and book value (separately), find the adjusted WACC, using 30% tax rate.ComponentBalance Sheet ValueMarket ValueCost of CapitalDebt5,000,000.006,850,000.008%Preferred Stock4,000,000.002,200,00.0010%Common Stock2,000,000.005,600,000.0013%
fin419week4groupproblems.xlsx
fin419_r6_wk4_capital_budgeting_decision_models_template__1_.xlsx
Unformatted Attachment Preview
Instructions
1. You have two problems – one on each tab of this Excel file.
2. Please show your work in the cells. Use Excel formulas instead of writing the values/answers directly in the cell.
The instructor will then know where you made a mistake and provide you valuable feedback and partial credit (if
Total Points: 8
Company X is paying an annual dividend of $1.35 and has decided to pay the same amount forever. How much shou
Dividend
Rate of Return
$ 1.35
0.095
Answer: $ 14.21
Refer to the Solved Example 2 on Page 184 of your text.
You want to purchase common stock of Company X and hold it for 7 years. The company just announced that they w
How much should you pay for the stock, if you will be able to sell the stock for $28 at the end of seven years and you
Future Price
Dividend
Rate of Return (r)
Number of years (n)
PRICE =
ANSWER =
$
$
28.00
6.00
0.11
9
$
$
28.00
43.03
x
0.434
+
$
6.00
x
5.146
Refer to the Solved Example 1 on Page 182 of your text.
=B4
FORMULAS
=(1/(1+B6)^(B7-1))
=B5
=(1-D11)/B6
Instructions
1. You have three problems – one on each tab of this Excel file.
2. Please show your work in the cells. Use Excel formulas instead of writing the values/answers directly in the cell.
The instructor will then know where you made a mistake and provide you valuable feedback and partial credit (if
3. It is recommended to watch the assigned videos in week # 4.
Total Points: 10
e feedback and partial credit (if appropriate).
Calculate the NPV for each project and determine which project should be accepted.
Initial Outlay
Inflow year 1
Inflow year 2
Inflow year 3
Inflow year 4
Inflow year 5
Rate
NPV =
Project A
(105,000.00)
53,000.00
50,000.00
48,000.00
30,000.00
35,000.00
7%
Answer:
Refer to the Solved Example 9.2 on pg. 265 of your text.
Project B
(99,000.00)
51,000.00
47,000.00
41,000.00
52,000.00
40,000.00
10%
Project C
(110,000.00)
25,000.00
55,000.00
15,000.00
21,000.00
35,000.00
13%
Project D
(85,000.00)
45,000.00
50,000.00
30,000.00
62,000.00
68,000.00
18%
Your company is considering three independent projects. Given the following cash flow information, calculate the pa
If your company requires a three-year payback before an investment can be accepted, which project(s) would be acce
Cost
Inflow year 1
Inflow year 2
Inflow year 3
Inflow year 4
Inflow year 5
Payback Period
Project D
205,000.00
53,000.00
50,000.00
48,000.00
30,000.00
24,000.00
Answer:
Refer to the Solved Example 9.1 on pg. 259 of your text.
Calculations
Year 1
Year 2
Year 3
Year 4
Year 5
Formulas
Year 1
Year 2
Year 3
Year 4
Year 5
Project E
179,000.00
51,000.00
87,000.00
41,000.00
52,000.00
40,000.00
ng cash flow information, calculate the payback period for each.
accepted, which project(s) would be accepted?
Project F
110,000.00
25,000.00
55,000.00
21,000.00
9,000.00
35,000.00
Using market value and book value (separately), find the adjusted WACC, using 30% tax rate.
Component
Debt
Preferred Stock
Common Stock
Balance Sheet Value
5,000,000.00
4,000,000.00
2,000,000.00
Refer to the Solved Example 7 on Page 334 of your text.
Book Value Weights
Debt
Preferred Stock
Common Stock
Market Value
6,850,000.00
2,200,000.00
5,600,000.00
C, using 30% tax rate.
Cost of Capital
8%
10%
13%
TAX
30%
ANSWER
Market Value Weights
Debt
Preferred Stock
Common Stock
Adjusted WACC
Market Value
Book Value
ANSWER
Adjusted WACC
…
Purchase answer to see full
attachment
